|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,254.00 JPY | +1.00% |
|
+7.34% | +8.58% |
| 21/07 | GMO Internet to File Shelf Registration for 130 Million Yen Stock Acquisition Rights | MT |
| 14/07 | GMO internet group, Inc. Announces Establishment of Group Ai Acceleration Division | CI |
Company Valuation: GMO internet group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,99,022 | 2,63,183 | 2,72,092 | 2,80,693 | 3,96,058 | 4,20,693 | - | - |
| Change | - | -11.99% | 3.38% | 3.16% | 41.1% | 6.22% | - | - |
| Enterprise Value (EV) 1 | 3,53,549 | 3,12,373 | 3,52,207 | 3,66,397 | 2,26,810 | 5,20,255 | 3,76,602 | 4,20,693 |
| Change | - | -11.65% | 12.75% | 4.03% | -38.1% | 129.38% | -27.61% | 11.71% |
| P/E | 17x | 20x | 19.2x | 21.2x | 24.9x | 19.2x | 16.4x | 16.3x |
| PBR | 4.05x | 3.65x | 3.3x | 3.25x | 3.87x | 4.77x | 4.17x | 3.64x |
| PEG | - | -0.9x | 2.34x | -4.16x | 1x | 0.5x | 1x | 15.78x |
| Capitalization / Revenue | 1.24x | 1.07x | 1.05x | 1.01x | 1.39x | 1.34x | 1.26x | 1.17x |
| EV / Revenue | 1.46x | 1.27x | 1.36x | 1.32x | 0.79x | 1.66x | 1.13x | 1.17x |
| EV / EBITDA | 6.99x | 5.44x | 6.28x | 5.95x | 3x | 6.4x | 4.06x | - |
| EV / EBIT | 8.6x | 7.14x | 8.29x | 7.85x | 3.97x | 7.59x | 4.76x | 4.65x |
| EV / FCF | -4.68x | 11x | -243x | 27.7x | 4.04x | 9.99x | 6.47x | 7.03x |
| FCF Yield | -21.4% | 9.11% | -0.41% | 3.61% | 24.8% | 10% | 15.4% | 14.2% |
| Dividend per Share 2 | 52.7 | 47.6 | 44.1 | 41.8 | 52 | 74 | 84.98 | 86.5 |
| Rate of return | 1.94% | 1.93% | 1.72% | 1.56% | 1.33% | 1.74% | 2% | 2.03% |
| EPS 2 | 159.7 | 123.2 | 133.3 | 126.5 | 157.6 | 221.6 | 258.7 | 261.4 |
| Distribution rate | 33% | 38.6% | 33.1% | 33% | 33% | 33.4% | 32.8% | 33.1% |
| Net sales 1 | 2,41,446 | 2,45,696 | 2,58,643 | 2,77,407 | 2,85,626 | 3,13,297 | 3,34,519 | 3,58,900 |
| EBITDA 1 | 50,613 | 57,412 | 56,051 | 61,607 | 75,651 | 81,250 | 92,850 | - |
| EBIT 1 | 41,097 | 43,746 | 42,471 | 46,653 | 57,170 | 68,501 | 79,104 | 90,500 |
| Net income 1 | 17,527 | 13,209 | 14,191 | 13,373 | 16,102 | 17,245 | 25,218 | 25,400 |
| Net Debt 1 | 54,527 | 49,190 | 80,115 | 85,704 | -1,69,248 | 99,562 | -44,091 | - |
| Reference price 2 | 2,715.00 | 2,466.00 | 2,563.00 | 2,680.00 | 3,918.00 | 4,254.00 | 4,254.00 | 4,254.00 |
| Nbr of stocks (in thousands) | 1,10,137 | 1,06,725 | 1,06,161 | 1,04,736 | 1,01,087 | 98,894 | - | - |
| Announcement Date | 10/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.01x | 1.65x | 6.35x | 1.76% | 261.23Cr | |
| 15.85x | 4.32x | 10.09x | 1.3% | 54TCr | |
| 20.43x | 6.04x | 18.16x | -.--% | 30TCr | |
| 23.2x | 2.48x | 12.83x | -.--% | 14TCr | |
| 35.52x | 4.35x | 28.68x | -.--% | 11TCr | |
| 11.18x | 8.29x | 95.01x | 0.62% | 9.7TCr | |
| 29.91x | 5.67x | 16x | -.--% | 9.03TCr | |
| 77.71x | 4.56x | 22.29x | -.--% | 8.61TCr | |
| 2.76x | 50.73x | 1.83x | 0.19% | 7.37TCr | |
| 8.77x | 2.91x | 45.67x | 0.7% | 3.91TCr | |
| Average | 24.43x | 9.10x | 25.69x | 0.46% | 14.84TCr | |
| Weighted average by Cap. | 22.23x | 7.12x | 20.50x | 0.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9449 Stock
- Valuation GMO internet group, Inc.
Select your edition
All financial news and data tailored to specific country editions
